| 樓價： | $11,750,000.00 |
| 首期： | $4,700,000.00 |
| 貸款金額： | $7,050,000.00 |
| 每月供款額： | $31,185.51 (2.375厘息計供300期) |
| 全期供款共： | $9,355,651.76 |
| 全期利息共： | $2,305,651.76 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,875.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $117,500.00 |
| 按揭保險費： | $0 一次性付款 |
| * 因律師收費現已浮動, 請自行與律師行商議. | |
| 轉名契： | $210.00 |
| 樓契： | $230.00 - $450.00 |
| 按揭契： | $210.00 |
| 註冊費： | $300.00 |
| 查冊費： | $30.00 |
| 印花稅#： | $440,625.00 | # 收費以稅務局的公佈為準. |
| 利率 | 5年 | 10年 | 15年 | 20年 | 25年 | 30年 | 35年 |
| 1.000 | $120,510.92 | $61,760.91 | $42,193.86 | $32,422.55 | $26,569.51 | $22,675.59 | $19,901.14 |
| 1.500 | $122,034.71 | $63,303.01 | $43,762.38 | $34,019.45 | $28,195.51 | $24,330.97 | $21,586.00 |
| 2.000 | $123,570.71 | $64,869.48 | $45,367.36 | $35,664.78 | $29,881.73 | $26,058.17 | $23,354.03 |
| 2.375 | $124,730.71 | $66,060.31 | $46,594.93 | $36,930.33 | $31,185.51 | $27,400.01 | $24,733.55 |
| 2.500 | $125,118.90 | $66,460.28 | $47,008.64 | $37,358.15 | $31,627.48 | $27,856.02 | $25,203.41 |
| 3.000 | $126,679.27 | $68,075.33 | $48,686.01 | $39,099.13 | $33,431.90 | $29,723.08 | $27,131.94 |
| 3.500 | $128,251.80 | $69,714.54 | $50,399.22 | $40,887.16 | $35,293.96 | $31,657.65 | $29,136.99 |
| 4.000 | $129,836.48 | $71,377.82 | $52,148.00 | $42,721.61 | $37,212.50 | $33,657.78 | $31,215.62 |
| 4.500 | $131,433.29 | $73,065.08 | $53,932.03 | $44,601.78 | $39,186.19 | $35,721.31 | $33,364.60 |
| 5.000 | $133,042.20 | $74,776.19 | $55,750.95 | $46,526.88 | $41,213.60 | $37,845.92 | $35,580.48 |
| 5.500 | $134,663.19 | $76,511.03 | $57,604.38 | $48,496.06 | $43,293.17 | $40,029.12 | $37,859.65 |
| 6.000 | $136,296.25 | $78,269.45 | $59,491.91 | $50,508.39 | $45,423.25 | $42,268.31 | $40,198.37 |
| 免責聲明： 以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考，其準確性不被保證。 |